[EMIVEST] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[EMIVEST] EMIVEST BHD
Announcement Date
09-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 31.28%
YoY- 128.35%
Quarter Report
Latest QR
Upcoming QR
EMIVEST's Result
EMIVEST's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 170,580 109,061 52,924 248,490 180,370 127,114 69,380 82.06%
PBT 9,387 6,172 2,692 12,576 9,710 6,512 2,923 117.51%
Tax -2,627 -1,782 -751 -3,620 -2,888 -1,889 -820 117.16%
NP 6,760 4,390 1,941 8,956 6,822 4,623 2,103 117.65%
-
NP to SH 6,760 4,390 1,941 8,956 6,822 4,623 2,103 117.65%
-
Tax Rate 27.99% 28.87% 27.90% 28.78% 29.74% 29.01% 28.05% -
Total Cost 163,820 104,671 50,983 239,534 173,548 122,491 67,277 80.89%
-
Net Worth 39,994 40,007 67,258 65,607 64,515 60,366 59,935 -23.61%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 1,999 - - 4,000 1,999 1,999 - -
Div Payout % 29.58% - - 44.67% 29.32% 43.25% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 39,994 40,007 67,258 65,607 64,515 60,366 59,935 -23.61%
NOSH 39,994 40,007 40,020 40,004 39,999 39,991 39,980 0.02%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.96% 4.03% 3.67% 3.60% 3.78% 3.64% 3.03% -
ROE 16.90% 10.97% 2.89% 13.65% 10.57% 7.66% 3.51% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 426.51 272.60 132.24 621.16 450.93 317.85 173.53 82.02%
EPS 11.27 7.32 4.85 14.93 17.06 11.56 5.26 66.12%
DPS 5.00 0.00 0.00 10.00 5.00 5.00 0.00 -
NAPS 1.00 1.00 1.6806 1.64 1.6129 1.5095 1.4991 -23.63%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 142.11 90.86 44.09 207.02 150.27 105.90 57.80 82.06%
EPS 5.63 3.66 1.62 7.46 5.68 3.85 1.75 117.77%
DPS 1.67 0.00 0.00 3.33 1.67 1.67 0.00 -
NAPS 0.3332 0.3333 0.5603 0.5466 0.5375 0.5029 0.4993 -23.61%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.63 1.93 1.20 1.32 1.73 1.73 1.91 -
P/RPS 0.38 0.71 0.91 0.21 0.38 0.54 1.10 -50.73%
P/EPS 9.64 17.59 24.74 5.90 10.14 14.97 36.31 -58.65%
EY 10.37 5.69 4.04 16.96 9.86 6.68 2.75 142.07%
DY 3.07 0.00 0.00 7.58 2.89 2.89 0.00 -
P/NAPS 1.63 1.93 0.71 0.80 1.07 1.15 1.27 18.08%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 25/08/03 30/05/03 09/04/03 27/01/03 28/08/02 31/05/02 -
Price 1.37 3.60 1.26 1.25 1.42 1.63 1.78 -
P/RPS 0.32 1.32 0.95 0.20 0.31 0.51 1.03 -54.09%
P/EPS 8.11 32.81 25.98 5.58 8.33 14.10 33.84 -61.38%
EY 12.34 3.05 3.85 17.91 12.01 7.09 2.96 158.80%
DY 3.65 0.00 0.00 8.00 3.52 3.07 0.00 -
P/NAPS 1.37 3.60 0.75 0.76 0.88 1.08 1.19 9.83%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment